HON · Honeywell International Inc.
$229.452026-05-17Sector: Industrials; Industry: Conglomerates; Sub-Industry: Industrial Conglomerates
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$124
-46.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($110 · $157) Analysts Range ($195 · $275) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $34.4B | — | 21.3% | 22.5% | $5.7B | −$986MM | $4.7B | 6.8% | — | 18.7% | $30.3B | $8.68 | — |
| 2022.Q4 | $35.5B | 3.1% | 22.2% | 22.1% | $6.1B | −$715MM | $5.4B | 7.9% | — | 20.2% | $30.2B | $7.78 | — |
| 2023.Q4 | $36.6B | 3.4% | 23.4% | 20.8% | $6.8B | −$706MM | $6.1B | 7.7% | — | 21.7% | $32.2B | $8.86 | — |
| 2024.Q4 | $38.5B | 5.0% | 22.2% | 20.5% | $6.8B | −$9.0B | −$2.2B | 8.3% | — | 18.1% | $43.0B | $8.93 | — |
| 2025.Q4 | $40.3B | 4.8% | 20.2% | 21.2% | $6.4B | −$2.9B | $3.5B | 8.2% | — | 15.4% | $40.3B | $8.05 | 18.0 |
| italics below = DCF projection · 10yr Rev CAGR: 4.5% |
| 2026.Q4 | $39.6B | +-1.9% | 18.5% | 21.1% | $5.8B | $0MM | $5.8B | 8.2% | $5.3B | 14.3% | $40.3B | $8.31 | 27.6 |
| 2027.Q4 | $41.9B | +5.9% | 20.9% | 20.9% | $6.9B | −$470MM | $6.5B | 8.3% | $5.5B | 17.1% | $40.8B | $9.97 | 23.0 |
| 2028.Q4 | $44.2B | +5.3% | 21.9% | 20.8% | $7.6B | −$747MM | $6.9B | 8.3% | $5.4B | 18.6% | $41.5B | $11.01 | 20.8 |
| 2029.Q4 | $47.1B | +6.7% | 21.9% | 20.7% | $8.2B | −$11.9B | −$3.7B | 8.3% | −$2.7B | 17.2% | $53.4B | $11.76 | 19.5 |
| 2030.Q4 | $49.7B | +5.5% | 21.9% | 20.6% | $8.6B | −$7.6B | $1.1B | 8.4% | $720MM | 15.1% | $61.0B | $12.43 | 18.5 |
|
| Term. Yr+ | $65.0B | 4.1% | 18.9% | 20.0% | $9.8B | −$3.1B | $6.7B | 8.6% | $67.0B | 13.1% | — | — | — |
Active scenario IV: $124 (-46.2% vs market)